Khi được bạn cho phép, chúng tôi sử dụng phân tích giới hạn, chú trọng quyền riêng tư để hiểu hành trình nghiên cứu nào hiệu quả. Chúng tôi không dùng trình theo dõi quảng cáo hoặc ghi lại phiên. Bạn có thể thay đổi lựa chọn này trong Tùy chọn. Đọc Chính sách quyền riêng tư.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
OKE — frequently asked questions
Is ONEOK, Inc. overvalued?
In our latest published analysis dated 2026-09-28, OKE looks meaningfully overvalued. The price recorded at analysis is 88,6 USD versus our fair value of 74,7 USD; the high endpoint is presented separately as potential value of 80,6 USD. That implies roughly 15.7% downside to fair value at that date.
Our latest published report, analyzed 2026-09-28, gives OKE a fair value of 74,7 USD and a potential value of 80,6 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for ONEOK, Inc.'s archetype; it is a dated research output, not a live price.
Should I buy OKE now?
Our latest published rating for OKE, analyzed 2026-09-28, is Reduce. ONEOK, Inc. looks meaningfully overvalued at the analysis-date price of 88,6 USD versus fair value of 74,7 USD; potential value is 80,6 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for OKE?
The dedicated bear-case section in our report analyzed 2026-09-28 documents ONEOK, Inc.'s material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is OKE's rating?
Our latest published rating for OKE, analyzed 2026-09-28, is Reduce, with a published moat assessment of 6.5/10 (Narrow). It reflects our fair value of 74,7 USD, the potential value of 80,6 USD, and the price recorded at analysis (88,6 USD).
Báo cáo này chưa được dịch. Hãy làm mới sau vài phút khi hàng đợi dịch xử lý xong.
§1 Tóm tắt điều hànhEN
Câu trả lời trong 30 giâyReduce
Giá so với giá trị
Giá
$88.63
Giá trị hợp lý
$74.71
Giá trị tiềm năng
$80.59
Tính đến
2026-09-25
Vì sao luận điểm có thể đúng
Accelerated commercialization of the 400 MMcf/d Bighorn processing plant expansion by mid-2027 expands Permian capacity to 2.4 Bcf/d, while capital spending moderates toward $2.0B-$2.5B post-2027.
Điều gì sẽ thay đổi quan điểm của chúng tôi
Operating margin compressing below 14.0% (down from 17.07% in FY2025) as lower-rate discretionary ethane recovery outpaces full-rate C3+ liquids across the Permian, Mid-Continent, and Bakken basins,.
We assign ONEOK Inc. a Reduce rating as the shares trade at an 18.6% premium to our Fair value of $74.71, driven by $32,816 million in total debt and an elevated capital expenditure build that restrict near-term free cash flow,,,.3
The house rating is Reduce. For an ordinary investor, this recommendation advises trimming existing holdings or waiting for a more favorable entry price. Current equity pricing reflects an aggressive operational expansion without providing sufficient compensation for elevated balance sheet debt and capital spending demands.
The analysis was prepared with the stock priced at $88.63 as of September 25, 2026. This report-date price trades 18.6% above our house Fair value midpoint of $74.71, representing an implied downside of 15.71%. The report-date price also stands 10.0% above our of $80.59, leaving no valuation cushion for equity investors.
The primary risk to this outlook is that operating margin compression and refinancing costs undermine debt repayment. If operating margin drops below 14.0%—compared with 17.07% in FY2025 due to higher discretionary ethane recovery, —or if refinancing rates rise on its $32,816 million debt load, annual interest expense will absorb operating earnings and stall deleveraging. A reader would observe this deterioration through falling operating margins and stagnant quarterly cash generation.3,4,6
The business can outperform if its capital projects accelerate cash generation ahead of schedule. The 400 million cubic feet per day Bighorn plant expansion is scheduled to complete in mid-2027, bringing Permian processing capacity to nearly 2.4 billion cubic feet per day. When capital expenditures moderate from $3,152 million toward $2.0 billion to $2.5 billion, and new data center power interconnects begin delivery, free cash flow will expand above FY2025 levels of $2,447 million, providing support toward our Potential value of $80.59.4,5,6
Dominant Natural Gas Liquids Export Infrastructure
ONEOK's natural gas liquids network delivered $16,010 million in FY2025 revenue, anchored by a 100% contracted Seabrook export terminal under firm take-or-pay commitments and 500,000 bpd Bakken egress capacity.4,7
With the 400 MMcf/d Bighorn processing plant expansion scheduled for mid-2027 completion, management projects capital expenditures will moderate from $3,152 million to $2.0B-$2.5B,, enabling cash generation to shift to debt reduction.4,6
Data Center Power Supply Opportunities
The company secured a 1 GW power generation supply contract for data centers requiring modest capital of approximately $100 million at firm demand, establishing an attractive non-cyclical growth vector.4
Khuyến nghị của hãng
We rate ONEOK Reduce because shares at $88.63 trade at an 18.6% premium to our Fair value of $74.71 while $32,816 million in total debt and heavy capital spending constrain near-term free cash flow,,,.3
Tổng quan công ty
ONEOK INC /NEW/ provides midstream services to producers of NGLs in the Rocky Mountain region, Mid-Continent region, Permian Basin and Gulf Coast region and deliver those products to the market. Its primary markets include the Mid-Continent in Conway, Kansas, the Gulf Coast in Mont Belvieu, Texas, Louisiana and the upper Midwest.
Property - Its Refined Products and Crude segment includes the following wholly owned assets: Unconsolidated Affiliates - Its Refined Products and Crude segment includes the following unconsolidated affiliates:
§2 Kịch bản tiêu cựcEN
Under joint stress conditions, lower-margin discretionary ethane volumes dilute operating margins below 14.0%,, while revenue from the primary anchor customer (12.0% of FY2025 revenue) contracts. Facing $32,816M in total debt, a 200 bps rise in pre-tax borrowing costs above 8.35% adds over $650M in interest expense to the $1,783M paid in FY2025, eliminating free cash flow expansion and stalling debt deleveraging.
The downside scenario is driven by prolonged drilling deceleration across producer acreage, sustained margin compression from discretionary ethane recoveries, customer concentration disruption, or persistent refinancing headwinds on acquisition debt. Outside this section, downside targets remain unquoted, but these operational pressures would severely restrict free cash flow inflection and impede debt paydown.
Các cách luận điểm này có thể đổ vỡ
Severe commodity spread compression and discretionary ethane volume dilution leading to sustained operating margin contraction
CCO Sheridan Swords confirmed midstream margin compression driven by increased lower-rate discretionary ethane recovery across the Permian, Mid-Continent, and Bakken relative to full-rate C3+. If operating margin falls below 14.0% (down from 17.07% in FY2025), owner earnings and debt service coverage are severely impaired.4,6
FV impact
Tín hiệu cảnh báo sớm cần theo dõi
Năm diễn biến có thể làm suy yếu luận điểm đầu tư của chúng tôi.
Operating margin compression caused by increased lower-rate discretionary ethane recovery across the Bakken and Permian, reducing operating income from $5,741M.
Hiện tại:17.07% (FY2025)
Cảnh báo nếu< 14.0%
02
§3 Lợi thế cạnh tranhEN
Narrow
ONEOK holds a narrow economic moat derived from efficient scale across its integrated midstream network and contractual switching costs embedded in long-term take-or-pay acreage dedications. The company connects prolific supply basins in the Bakken, Mid-Continent, and Permian to Gulf Coast fractionation and export docks, creating high barriers to duplicate pipeline egress,.
Economic returns confirm modest competitive advantage, with return on invested capital of 8.60% exceeding the computed cost of capital (WACC of 7.04%). However, ONEOK's operating margin of 17.07% lags pure-play transmission peers such as Kinder Morgan (30.07%) and Williams Companies (39.54%), while a 12.0% revenue concentration in a single customer limits pricing power.
Lợi nhuận kinh tế
ONEOK generates returns on invested capital of 8.60%, exceeding its computed WACC of 7.04% by 1.56 percentage points, confirming positive economic spread over a 10-year competitive advantage horizon.1
6.5/ 10
Narrow
Sources of advantage
01Efficient Scale in NGL Logistics — ONEOK's integrated pipeline systems provide indispensable egress from the Bakken running up to 500,000 bpd and West Texas expanded to 740,000 bpd, where duplicating physical infrastructure would be economically unviable for competing operators.Wide
02Contractual Switching Costs — Seabrook export terminal is 100% contracted under firm take-or-pay agreements into the foreseeable future, and upstream gathering volumes are anchored by long-term acreage dedications, including 12.0% of FY2025 revenue from a single core shipper.Moderate
Mối đe dọa đã biết với lợi thế cạnh tranh
Mối đe dọa
Mức độ
Mốc thời gian
Giảm thiểu
Margin dilution from discretionary ethane recovery across major basins
medium
12-24 months
Management flexes ethane rejection when regional pricing is unsupportive to protect baseline unit margins.4
The highlighted cell is Fair value when every assumption sits at its base level ($74.71). Each row and column shows what Fair value becomes when one assumption moves.
Steady volume throughput across NGL logistics and export infrastructure
Execution of major Permian processing projects within projected capital budgets
Predictable fee-based cash flow under take-or-pay acreage dedications
Gradual deleveraging as major capital construction concludes
The modal path reflects steady baseline throughput supported by firm export commitments at the Seabrook terminal and multi-year acreage dedications. Capital expenditures remain elevated through mid-decade to complete processing additions before moderating, aligning intrinsic value with Fair value at $74.71 relative to $88.63.
Accelerated gathering and processing volume growth across core basins
Bighorn processing capacity expansion commissioned ahead of schedule
Expansion of data center power supply commitments beyond initial agreements
Capital spending normalizes promptly toward recurring maintenance requirements
§7 Cây quyết định lợi nhuậnEN
Vượt
Upgrade the rating; Re-examine margin realization across processing facilities and verify commercial progress on power interconnects before altering exposure.
Kích hoạt: NGL throughput volume acceleration across key basins alongside discretionary ethane margin recovery and disciplined capital reinvestment.
A sharp operational beat would demonstrate that higher-margin liquids demand offsets discretionary ethane dilution, improving operating margin stability.
Đúng kỳ vọng
Maintain Reduce; Maintain disciplined exposure trimming toward target weightings and monitor debt paydown milestones at forthcoming earnings releases.
Kích hoạt: Volume throughput matching consensus projections with stable fee realizations and planned execution on active capital projects.
Inline operating performance confirms that heavy debt service and elevated transformation capital outlays continue to limit near-term free cash flow.
Hụt
Downgrade the rating; Accelerate risk mitigation actions, verify minimum volume commitments with anchor shippers, and review debt covenant headroom.
Kích hoạt: Operating margin contraction from discretionary ethane dilution, producer volume curtailments, or project cost overruns.
An earnings shortfall highlights operating deleverage across capital-intensive pipeline networks, compounding balance sheet debt pressure.
Chất lượng lợi nhuận
Earnings quality reflects dependable cash conversion backed by long-term take-or-pay commitments. Operating cash flows adequately support baseline operational needs, though free cash flow remains temporarily compressed by growth capital reinvestment. Net margin durability faces recurring dilution whenever lower-rate discretionary ethane volumes outpace premium liquids recovery.
Chỉ số cần theo dõi trước khi công bố
01
Chỉ số:
Natural Gas Liquids Basin Throughput
Hiện tạiSupported by firm export agreements at Seabrook and flexible egress capacity out of the Bakken.
Vì sao quan trọng
Throughput drives fee-based pipeline income, where higher volumes ensure operating leverage across fixed gathering and processing assets.
Operating cash flow expanded to $5,599M in FY2025, delivering approximately $0.97 of operating cash for every $1.00 of operating profit. However, capital expenditures of $3,152M reduced free cash flow to $2,447M. Because total dividends paid reached $2,583M, organic cash flow did not fully cover distributions, contributing to net debt issuance of $830M.5,6
Phân bổ vốn
Capital allocation is dominated by the transformation build and acquisition debt management. Total debt stands at $32,816M with pre-tax borrowing cost of 6.35%, requiring $1,783M in annual . Management has guided that post-2027 will moderate from $3,152M down to $2.0B-$2.5B once Bighorn is completed, which will be vital for debt deleveraging.
Returns on invested capital sit at 8.60%, supported by steady fee-based midstream contracts and volume throughput across acquired assets.
ROIC of 8.60% exceeds the computed WACC of 7.04%, yielding a positive economic spread of 1.56%.
Transformation Capital Intensity Exceeds Operating Cash Growth
CapEx rose to $3,152M in FY2025 (2.08x D&A) from $2,021M in FY2024 and $1,595M in FY2023, while operating cash flow grew from $4,888M to $5,599M.
Elevated capital spending compressed free cash flow from $2,867M in FY2024 to $2,447M in FY2025, delaying cash inflection.
Shareholder Distributions Require Debt Funding
Dividends paid totaled $2,583M in FY2025, which exceeded FY2025 free cash flow of $2,447M, necessitating $830M in issuance.
Doanh thu mới nhất33,6 T US$CAGR doanh thu +15,9%
Biên hoạt động17,1%10 kỳ tài chính
Dòng tiền tự do mới nhất2,4 T US$FY2025
Nợ ròng32,7 T US$FY2025
Phân tích báo cáo kết quả kinh doanhQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.30 thg 6, 2026
StockMarketAgent.AI
Doanh thu12 T US$Giá vốn doanh thu−10,3 T US$Lợi nhuận gộp1,7 T US$Chi phí hoạt động−112 Tr US$Lợi nhuận hoạt động1,6 T US$Các khoản ngoài hoạt động và thuế−627 Tr US$Lợi nhuận ròng966 Tr US$
Dữ liệu lịch sử tài chính
Doanh thu
12.049.000.000 US$
Giá vốn doanh thu
10.344.000.000 US$
Lợi nhuận gộp
1.705.000.000 US$
Chi phí hoạt động
112.000.000 US$
Lợi nhuận hoạt động
1.593.000.000 US$
Các khoản ngoài hoạt động và thuế
-627.000.000 US$
Lợi nhuận ròng
966.000.000 US$
Tổng quan bảng cân đối kế toánCách tài sản đã báo cáo được nắm giữ và tài trợ trong kỳ đã chọn.
StockMarketAgent.AI
Cơ cấu tài sảnNguồn tài trợ
Tổng tài sản66,6 T US$Tiền mặt78 Tr US$Tài sản ngắn hạn4,5 T US$Tổng nợ phải trả44,1 T US$Nợ ngắn hạn6,4 T US$Vốn chủ sở hữu22,6 T US$
Dữ liệu phân tích bảng cân đối kế toán
Tổng tài sản
66.641.000.000 US$
Tiền mặt
78.000.000 US$
Tài sản ngắn hạn
4.488.000.000 US$
Tổng nợ phải trả
44.072.000.000 US$
Nợ ngắn hạn
6.365.000.000 US$
Vốn chủ sở hữu
22.569.000.000 US$
Cầu nối dòng tiềnDòng tiền từ hoạt động chuyển thành dòng tiền tự do như thế nào trong FY2025.
StockMarketAgent.AI
Đối chiếu dòng tiền hoạt động
Lợi nhuận ròng3,4 T US$Khấu hao và phân bổ+1,5 T US$Điều chỉnh hoạt động khác+692 Tr US$Dòng tiền hoạt động5,6 T US$
Đối chiếu tiền đầu kỳ đến cuối kỳ
Tiền đầu kỳ733 Tr US$Dòng tiền hoạt động+5,6 T US$Dòng tiền đầu tư−3,8 T US$Dòng tiền tài chính−2,5 T US$Tiền cuối kỳ78 Tr US$
5,6 T US$ − 3,2 T US$Dòng tiền tự do 2,4 T US$
Dữ liệu cầu nối dòng tiền
Lợi nhuận ròng
3.393.000.000 US$
Dòng tiền vào từ hoạt động
5.599.000.000 US$
Khấu hao và phân bổ
1.514.000.000 US$
Điều chỉnh hoạt động khác
692.000.000 US$
Dòng tiền hoạt động
5.599.000.000 US$
Tiền sẵn có
6.332.000.000 US$
Tiền đầu kỳ
733.000.000 US$
Dòng tiền ra từ đầu tư
3.751.000.000 US$
Capex
3.152.000.000 US$
Hoạt động đầu tư khác
599.000.000 US$
Dòng tiền ra từ tài chính
2.503.000.000 US$
Phát hành nợ ròng
830.000.000 US$
Mua lại cổ phiếu
75.000.000 US$
Cổ tức đã trả
2.583.000.000 US$
Hoạt động tài chính khác
675.000.000 US$
Tiền cuối kỳ
78.000.000 US$
Dòng tiền đầu tư
-3.751.000.000 US$
Dòng tiền tài chính
-2.503.000.000 US$
Doanh thu theo nhóm kinh doanhTỷ trọng trong tổng doanh thu của 2026-06-30.
12 TTổng doanh thu
Doanh thu theo nhóm kinh doanhTỷ trọng
Cost of10,3 T85,8%
Khác1,7 T14,2%
Dữ liệu cơ cấu doanh thu: Doanh thu theo nhóm kinh doanh
Doanh thu theo nhóm kinh doanh
Doanh thu
Tỷ trọng
so với cùng kỳ
Cost of
10,3 T
85,8%
—
Other
1,7 T
14,2%
—
Doanh thu và lợi nhuậnQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.
Tiền mặt và nợThanh khoản sẵn có so với tổng dư nợ.
Tạo dòng tiềnDòng tiền hoạt động so với dòng tiền tự do.
Khả năng sinh lờiDiễn biến biên gộp, biên hoạt động và biên ròng.
Dữ liệu tài chính tại thời điểm được dùng trong phân tích ngày 2026-09-28.
Dữ liệu lịch sử tài chính
Kỳ
Doanh thu
EBITDA
Lợi nhuận ròng
Dòng tiền hoạt động
Dòng tiền tự do
Capex
Khấu hao và phân bổ
Thù lao bằng cổ phiếu
Mua lại cổ phiếu
Cổ tức đã trả
Phát hành nợ ròng
Dòng tiền đầu tư
Dòng tiền tài chính
Tiền đầu kỳ
Tiền cuối kỳ
Tiền mặt và đầu tư
Tổng nợ
Biên hoạt động
ROIC
WACC
Chênh lệch ROIC−WACC
2016-12-31
8,9 T US$
1,8 T US$
352 Tr US$
1,4 T US$
728,6 Tr US$
624,6 Tr US$
391,6 Tr US$
40,6 Tr US$
—
517,6 Tr US$
—
-615,4 Tr US$
-586,5 Tr US$
—
248,9 Tr US$
248,9 Tr US$
8,3 T US$
14,5%
—
3,9%
—
2017-12-31
12,2 T US$
1,9 T US$
387,8 Tr US$
1,3 T US$
803 Tr US$
512,4 Tr US$
406,3 Tr US$
26,3 Tr US$
—
829,4 Tr US$
—
-567,6 Tr US$
-959,5 Tr US$
248,9 Tr US$
37,2 Tr US$
38,5 Tr US$
8,5 T US$
11,4%
—
4,0%
—
2018-12-31
12,6 T US$
2,4 T US$
1,2 T US$
2,2 T US$
45,2 Tr US$
2,1 T US$
428,6 Tr US$
31,7 Tr US$
—
1,3 T US$
—
-2,1 T US$
-97 Tr US$
37,2 Tr US$
12 Tr US$
31 Tr US$
9,4 T US$
14,6%
—
4,4%
—
2019-12-31
10,2 T US$
2,6 T US$
1,3 T US$
1,9 T US$
-1,9 T US$
3,8 T US$
476,5 Tr US$
37,1 Tr US$
—
1,5 T US$
—
-3,8 T US$
1,8 T US$
12 Tr US$
21 Tr US$
21 Tr US$
12,5 T US$
18,8%
—
4,2%
—
2020-12-31
8,5 T US$
2 T US$
612,8 Tr US$
1,9 T US$
-296,3 Tr US$
2,2 T US$
578,7 Tr US$
646 Tr US$
—
1,6 T US$
—
-2,3 T US$
875 Tr US$
21 Tr US$
524 Tr US$
1,3 T US$
14,2 T US$
15,9%
—
5,7%
—
2021-12-31
16,5 T US$
3,3 T US$
1,5 T US$
2,5 T US$
1,8 T US$
697 Tr US$
622 Tr US$
490 N US$
—
1,7 T US$
—
-665 Tr US$
-2,3 T US$
524 Tr US$
146 Tr US$
146,4 Tr US$
13,6 T US$
15,7%
—
6,5%
—
2022-12-31
22,4 T US$
3,5 T US$
1,7 T US$
2,9 T US$
1,7 T US$
1,2 T US$
626 Tr US$
52,8 Tr US$
0 US$
1,7 T US$
-27 Tr US$
-1,1 T US$
-1,7 T US$
146 Tr US$
220 Tr US$
231 Tr US$
13,6 T US$
12,5%
—
8,3%
—
2023-12-31
17,7 T US$
5,1 T US$
2,7 T US$
4,4 T US$
2,8 T US$
1,6 T US$
769 Tr US$
63 Tr US$
0 US$
1,8 T US$
4 T US$
-6,4 T US$
2,1 T US$
220 Tr US$
338 Tr US$
338 Tr US$
21,7 T US$
23,0%
—
8,2%
—
2024-12-31
21,7 T US$
6,6 T US$
3 T US$
4,9 T US$
2,9 T US$
2 T US$
1,1 T US$
—
159 Tr US$
2,3 T US$
5,1 T US$
-6,6 T US$
2,1 T US$
338 Tr US$
733 Tr US$
733 Tr US$
32,1 T US$
23,0%
—
9,0%
—
2025-12-31
33,6 T US$
7,8 T US$
3,4 T US$
5,6 T US$
2,4 T US$
3,2 T US$
1,5 T US$
—
75 Tr US$
2,6 T US$
830 Tr US$
-3,8 T US$
-2,5 T US$
733 Tr US$
78 Tr US$
78 Tr US$
32,8 T US$
17,1%
—
6,0%
—
§9 So sánh định giá với các doanh nghiệp cùng ngành
Giá trị hợp lýReport-date price
ONEOK, Inc.OKE
Giá / giá trị hợp lý
Giá trị hợp lý74,71 US$Report-date price88,63 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư60 / 100
Cheniere Energy, Inc.LNG
Giá / giá trị hợp lý
Giá trị hợp lý443,29 US$Report-date price269,95 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư66 / 100
Targa Resources Corp.TRGP
Giá / giá trị hợp lý
Giá trị hợp lý177,99 US$Report-date price270,31 US$
ONEOK Inc. (OKE) trades at 14.5x forward earnings against a peer median of 21.5x. Its EV/EBITDA of 11.6x compares with a peer median of 13.9x. The comparison uses 4 peers: Cheniere Energy Inc., Targa Resources Corp., Kinder Morgan Inc. and The Williams Companies Inc., as of 2026-09-28.
§10 Ngành và chu kỳEN
Pha chu kỳ
Expansion
FY2025 CapEx reached $3,152M against D&A of $1,514M (CapEx/D&A of 2.08x), tracking the industry benchmark CapEx to depreciation ratio of 2.13 and CapEx to revenue of 19.6%. Reinvestment is driven by the Bighorn processing plant expansion to 400 MMcf/d.4,6
Chu kỳ tăng giá
Sustained global LPG and crude export demand pulls high volumes through Gulf Coast docks, while new data center power interconnects accelerate EBITDA growth without heavy capital requirements,.
Chu kỳ giảm giá
Upstream producer drilling curtailments reduce basin throughput, leading to unabsorbed pipeline capacity and lower fee revenues against high fixed debt service obligations.
Xu hướng dài hạn
Xu hướng
Tác động
Ghi chú
Expanding U.S. NGL and LPG Export Demand
positive
Global petrochemical demand and energy security needs support firm take-or-pay export contracts at terminals like Seabrook.
Data Center Power Generation Infrastructure
positive
Rising power demands from artificial intelligence facilities drive direct pipeline interconnect contracts, such as ONEOK's 1 GW supply agreement.
Discretionary Ethane Recovery Economics
negative
Higher ethane recovery rates across the Permian and Bakken yield lower midstream margins relative to full-rate C3+ products.
Định vị
ONEOK is well-positioned with integrated gathering, processing, and long-haul pipelines linking the Bakken, Mid-Continent, and Permian basins to Gulf Coast export facilities, but its balance sheet carries $32,816M in debt, requiring disciplined capital allocation.3
§11 Quản lý vị thếEN
Quy mô vị thế
0-1%
Under the committee Reduce rating, an underweight portfolio allocation of 0-1% is recommended. Shares trade at $88.63 as of 2026-09-25, representing an 18.63% premium over the Fair value midpoint of $74.71, while balance sheet debt of $32,816M leaves limited downside protection.3
Rủi ro
Manage portfolio risk by maintaining underweight exposure, enforcing strict stop-loss discipline against operating margindilution, and requiring debt reduction milestones before considering re-entry.
Đợt vào lệnh
Mức
Hành động
Lý do
< $67.00
Re-underwrite for potential initiation
< $58.00
Consider building a core position
Represents strong market technical support and a deep margin of safety, pricing in severe commodity and customer stress.
Shares trade at an 18.6% premium to our Fair value of $74.71 as of September 25, 2026,. With $32,816 million in total debt and trailing operating margin of 17.07%, the risk-reward skew is unfavorable.3,6
Income / Dividend Investor
Hold
The dividend yield is supported by $5,599 million in operating cash flow, but FY2025 dividends paid of $2,583 million exceeded free cash flow of $2,447 million due to $3,152 million in CapEx. Existing holders can maintain positions for current income while monitoring debt coverage, but should not add new capital.5,6
Growth / Momentum Investor
Avoid
Consensus projects FY2027 revenue contraction of -3.99%, while product mix dilution from discretionary ethane recovery dampens earnings growth momentum.4
§14 Khuyến nghị cuối cùngEN
Hành động
Giảm
We recommend a Reduce stance on ONEOK Inc. Shares trade at $88.63 as of September 25, 2026, which is an 18.6% premium to our Fair value of $74.71,. While core NGL export assets remain durable, elevated debt of $32,816 million and an active capital transformation build keep free cash flow constrained and expose equity holders to downside if margins compress.3
Investors should trim portfolio allocations toward an underweight weighting of 0-1%. With dividend payments of $2,583 million exceeding FY2025 free cash flow of $2,447 million and requiring debt financing, valuation re-entry should wait until the stock trades below the Fair value midpoint of $74.71 and capital spending moderates.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
Sources
The records this analysis drew on, as they stood when it was run.
Market and peer researchData as of 2026-09-28 · Published 2026-09-28 · Provider-adjusted · cited for 1 figuresCited in Lợi thế cạnh tranh, Lịch sử tài chính
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Customer concentration shock from volume curtailment or contract renegotiation by top shipper
A single customer accounted for 12.0% ($4,035M) of consolidated FY2025 revenue,. If upstream producer distress or contract renegotiation reduces top customer revenue below $3.0 bn, top-line contraction accelerates and unabsorbed pipeline capacity creates severe operating deleverage on the $32,816M debt base.3,6,7
FV impact
0%
Revenue and EPS growth 5 points lower for five years
Trigger
Within 18 months
Prolonged high interest rate environment driving refinancing cost escalation on acquisition debt load
ONEOK carries $32,816M in total debt with an existing pre-tax cost of debt of 6.35%. If refinancing rates push pre-tax borrowing costs above 8.35% (+200 bps), annual interest expense increases by over $650M beyond FY2025 levels of $1,783M, suppressing owner earnings.1,3,6
Erosion in NGL volume throughput or realized fees below $16,010M indicating basin market share loss or sustained pricing weakness across gathering networks.
Hiện tại:47.6% ($16,010M in FY2025)
Cảnh báo nếu< 40.0%
Counterparty concentration risk from primary shipper representing 12.0% of revenue
medium
Medium term
Multi-year acreage dedications and minimum volume commitments restrict shipper disintermediation.7
In the upside path, accelerated volume growth across Permian and Bakken gathering networks combines with prompt commercialization of the Bighorn plant expansion and rapid expansion of data center power supply agreements. Operating leverage expands net margins while capital spending moderates, driving substantial free cash flow expansion and rapid debt reduction toward Potential value at $80.59.
Vì sao quan trọng
Higher discretionary ethane recovery relative to full-rate heavier liquids dilutes realized unit margins and cash generation.
